Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.27% first-year return on $156k initial cash invested.
-9.27%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$4,286
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $5,489 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,555
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$5,489
Mortgage P&I
76%
$3,254
Property Taxes
13%
$543
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471